Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.14% first-year return on $40,656 initial cash invested.
-5.14%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$1,536
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $1,710 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,656
Downpayment
20%
$38,720
Closing costs
1%
$1,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,710
Mortgage P&I
67%
$1,034
Property Taxes
14%
$208
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0